[TWS] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
17-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -14.62%
YoY- -66.74%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 1,741,944 1,569,218 998,360 931,320 825,450 765,098 674,816 17.10%
PBT 335,844 76,754 34,224 43,260 105,976 105,550 56,878 34.40%
Tax -95,340 -10,874 -16,632 -22,928 -32,050 -29,268 -17,460 32.66%
NP 240,504 65,880 17,592 20,332 73,926 76,282 39,418 35.14%
-
NP to SH 161,524 64,196 26,288 24,590 73,926 76,282 39,418 26.47%
-
Tax Rate 28.39% 14.17% 48.60% 53.00% 30.24% 27.73% 30.70% -
Total Cost 1,501,440 1,503,338 980,768 910,988 751,524 688,816 635,398 15.39%
-
Net Worth 1,316,385 1,167,738 1,190,496 948,048 936,672 889,729 876,442 7.00%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 59,296 59,276 47,472 - - - - -
Div Payout % 36.71% 92.34% 180.59% - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 1,316,385 1,167,738 1,190,496 948,048 936,672 889,729 876,442 7.00%
NOSH 296,483 296,380 296,704 296,265 296,415 296,576 296,375 0.00%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 13.81% 4.20% 1.76% 2.18% 8.96% 9.97% 5.84% -
ROE 12.27% 5.50% 2.21% 2.59% 7.89% 8.57% 4.50% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 587.54 529.46 336.48 314.35 278.48 257.98 227.69 17.09%
EPS 54.48 21.66 8.86 8.30 24.94 25.74 13.30 26.46%
DPS 20.00 20.00 16.00 0.00 0.00 0.00 0.00 -
NAPS 4.44 3.94 4.0124 3.20 3.16 3.00 2.9572 7.00%
Adjusted Per Share Value based on latest NOSH - 296,220
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 587.58 529.32 336.76 314.15 278.44 258.08 227.63 17.10%
EPS 54.48 21.65 8.87 8.29 24.94 25.73 13.30 26.46%
DPS 20.00 19.99 16.01 0.00 0.00 0.00 0.00 -
NAPS 4.4404 3.939 4.0157 3.1979 3.1595 3.0012 2.9564 7.00%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 4.78 3.68 2.39 2.52 2.68 2.03 2.00 -
P/RPS 0.81 0.70 0.71 0.80 0.96 0.79 0.88 -1.37%
P/EPS 8.77 16.99 26.98 30.36 10.75 7.89 15.04 -8.58%
EY 11.40 5.89 3.71 3.29 9.31 12.67 6.65 9.39%
DY 4.18 5.43 6.69 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.93 0.60 0.79 0.85 0.68 0.68 8.00%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 27/08/08 27/08/07 24/08/06 17/08/05 20/08/04 27/08/03 22/08/02 -
Price 3.60 2.96 2.61 2.55 2.66 2.38 1.99 -
P/RPS 0.61 0.56 0.78 0.81 0.96 0.92 0.87 -5.74%
P/EPS 6.61 13.67 29.46 30.72 10.67 9.25 14.96 -12.71%
EY 15.13 7.32 3.39 3.25 9.38 10.81 6.68 14.58%
DY 5.56 6.76 6.13 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.75 0.65 0.80 0.84 0.79 0.67 3.21%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment